[CMSB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -205.69%
YoY- 73.55%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 5,704,228 6,168,890 5,988,018 5,719,912 5,646,280 5,284,541 5,068,409 8.20%
PBT -137,816 517,806 537,500 576,100 726,192 340,354 345,489 -
Tax -324,640 -262,292 -260,540 -258,110 -277,072 -157,644 -149,786 67.55%
NP -462,456 255,514 276,960 317,990 449,120 182,710 195,702 -
-
NP to SH 20,696 6,864 -9,061 -7,614 7,204 -117,987 -27,122 -
-
Tax Rate - 50.65% 48.47% 44.80% 38.15% 46.32% 43.35% -
Total Cost 6,166,684 5,913,376 5,711,058 5,401,922 5,197,160 5,101,831 4,872,706 17.01%
-
Net Worth 866,727 848,262 837,953 843,447 857,930 853,330 751,123 10.02%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 16,439 - - - 16,473 - -
Div Payout % - 239.50% - - - 0.00% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 866,727 848,262 837,953 843,447 857,930 853,330 751,123 10.02%
NOSH 329,554 328,783 329,902 328,189 327,454 329,471 329,440 0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -8.11% 4.14% 4.63% 5.56% 7.95% 3.46% 3.86% -
ROE 2.39% 0.81% -1.08% -0.90% 0.84% -13.83% -3.61% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1,730.89 1,876.28 1,815.09 1,742.87 1,724.29 1,603.95 1,538.49 8.18%
EPS 6.28 2.08 -2.75 -2.32 2.20 -35.81 -8.23 -
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.63 2.58 2.54 2.57 2.62 2.59 2.28 9.99%
Adjusted Per Share Value based on latest NOSH - 329,882
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 530.70 573.93 557.10 532.16 525.31 491.65 471.55 8.20%
EPS 1.93 0.64 -0.84 -0.71 0.67 -10.98 -2.52 -
DPS 0.00 1.53 0.00 0.00 0.00 1.53 0.00 -
NAPS 0.8064 0.7892 0.7796 0.7847 0.7982 0.7939 0.6988 10.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.04 1.46 1.05 1.09 1.11 0.93 1.08 -
P/RPS 0.12 0.08 0.06 0.06 0.06 0.06 0.07 43.28%
P/EPS 32.48 69.93 -38.23 -46.98 50.45 -2.60 -13.12 -
EY 3.08 1.43 -2.62 -2.13 1.98 -38.51 -7.62 -
DY 0.00 3.42 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.78 0.57 0.41 0.42 0.42 0.36 0.47 40.21%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 30/11/06 30/08/06 29/05/06 28/02/06 28/11/05 -
Price 2.33 1.86 1.48 0.99 0.96 0.94 1.00 -
P/RPS 0.13 0.10 0.08 0.06 0.06 0.06 0.06 67.51%
P/EPS 37.10 89.09 -53.88 -42.67 43.64 -2.62 -12.15 -
EY 2.70 1.12 -1.86 -2.34 2.29 -38.10 -8.23 -
DY 0.00 2.69 0.00 0.00 0.00 5.32 0.00 -
P/NAPS 0.89 0.72 0.58 0.39 0.37 0.36 0.44 60.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment